Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $160k initial cash invested.
-24.65%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,607
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $5,900 expenses = $3,293 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,607
Total Expenses
$5,900
Mortgage P&I
126%
$3,293
Property Taxes
39%
$1,025
Home Insurance
9%
$227
HOA
4%
$104
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652